Beurs gesloten -
Nyse
22:00:03 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
162,4
USD
|
+2,60%
|
|
+2,94%
|
+8,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
227.869
|
162.594
|
226.214
|
347.069
|
280.726
|
299.113
|
-
|
-
|
Bedrijfswaarde
1 |
249.119
|
201.282
|
251.908
|
352.507
|
293.339
|
321.041
|
324.634
|
325.349
|
K/w-verhouding
|
78,3
x
|
-28,5
x
|
14,4
x
|
9,82
x
|
13,1
x
|
12,8
x
|
11,5
x
|
11,7
x
|
Dividendrendement
|
3,95%
|
6,11%
|
4,52%
|
3,16%
|
4,05%
|
4,02%
|
4,23%
|
4,44%
|
Marktkapitalisatie/omzet
|
1,56
x
|
1,72
x
|
1,39
x
|
1,41
x
|
1,4
x
|
1,5
x
|
1,51
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
2,13
x
|
1,55
x
|
1,43
x
|
1,46
x
|
1,61
x
|
1,64
x
|
1,66
x
|
Bedrijfswaarde/EBITDA
|
6,86
x
|
14,1
x
|
6,17
x
|
5,22
x
|
6,07
x
|
6,1
x
|
5,07
x
|
5,15
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
118
x
|
11,2
x
|
9,93
x
|
14,8
x
|
14
x
|
11,9
x
|
14,6
x
|
FCF Yield
|
5,3%
|
0,84%
|
8,93%
|
10,1%
|
6,75%
|
7,15%
|
8,43%
|
6,83%
|
Price to Book
|
1,58
x
|
1,2
x
|
1,62
x
|
2,18
x
|
1,74
x
|
1,79
x
|
1,74
x
|
1,7
x
|
Aantal aandelen (in duizenden)
|
1.890.872
|
1.925.323
|
1.927.686
|
1.933.639
|
1.882.048
|
1.842.966
|
-
|
-
|
Referentieprijs
2 |
120,5
|
84,45
|
117,4
|
179,5
|
149,2
|
162,3
|
162,3
|
162,3
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
146.516
|
94.692
|
162.465
|
246.252
|
200.949
|
199.938
|
198.002
|
195.533
|
EBITDA
1 |
36.322
|
14.289
|
40.825
|
67.483
|
48.293
|
52.630
|
64.054
|
63.206
|
Bedrijfsresultaat (EBIT)
1 |
6.334
|
-6.756
|
22.351
|
50.190
|
30.053
|
34.032
|
37.763
|
39.151
|
Operationele Marge
|
4,32%
|
-7,13%
|
13,76%
|
20,38%
|
14,96%
|
17,02%
|
19,07%
|
20,02%
|
Resultaat voor belastingen (EBT)
1 |
5.536
|
-7.453
|
21.639
|
49.674
|
29.584
|
32.213
|
32.417
|
31.760
|
Nettowinst (verlies)
1 |
2.924
|
-5.543
|
15.625
|
35.465
|
21.369
|
23.882
|
26.656
|
24.131
|
Nettomarge
|
2%
|
-5,85%
|
9,62%
|
14,4%
|
10,63%
|
11,94%
|
13,46%
|
12,34%
|
WPA
2 |
1,540
|
-2,960
|
8,140
|
18,28
|
11,36
|
12,69
|
14,14
|
13,84
|
Free Cash Flow
1 |
13.200
|
1.700
|
22.500
|
35.500
|
19.800
|
22.968
|
27.351
|
22.217
|
FCF-marge
|
9,01%
|
1,8%
|
13,85%
|
14,42%
|
9,85%
|
11,49%
|
13,81%
|
11,36%
|
Kasstroomconversie (ebitda)
|
36,34%
|
11,9%
|
55,11%
|
52,61%
|
41%
|
43,64%
|
42,7%
|
35,15%
|
Kasstroomconversie (nettowinst)
|
451,44%
|
-
|
144%
|
100,1%
|
92,66%
|
96,17%
|
102,61%
|
92,07%
|
Dividend per aandeel
2 |
4,760
|
5,160
|
5,310
|
5,680
|
6,040
|
6,525
|
6,865
|
7,198
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
48.129
|
54.373
|
68.762
|
66.644
|
56.473
|
50.793
|
48.896
|
54.080
|
47.180
|
48.716
|
52.563
|
50.732
|
49.791
|
49.112
|
52.128
|
EBITDA
1 |
12.145
|
13.053
|
20.028
|
19.254
|
15.148
|
13.350
|
11.647
|
13.178
|
10.118
|
12.260
|
13.084
|
13.534
|
13.854
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.140
|
9.190
|
16.132
|
14.937
|
9.931
|
9.634
|
7.957
|
8.852
|
3.610
|
8.040
|
9.765
|
8.605
|
8.657
|
-
|
-
|
Operationele Marge
|
14,84%
|
16,9%
|
23,46%
|
22,41%
|
17,59%
|
18,97%
|
16,27%
|
16,37%
|
7,65%
|
16,5%
|
18,58%
|
16,96%
|
17,39%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
6.985
|
9.054
|
16.003
|
14.809
|
9.808
|
9.519
|
7.837
|
8.738
|
3.490
|
7.922
|
8.309
|
8.890
|
8.708
|
7.134
|
7.508
|
Nettowinst (verlies)
1 |
5.055
|
6.259
|
11.622
|
11.231
|
6.353
|
6.574
|
6.010
|
6.526
|
2.259
|
5.501
|
6.077
|
6.118
|
5.971
|
5.175
|
6.411
|
Nettomarge
|
10,5%
|
11,51%
|
16,9%
|
16,85%
|
11,25%
|
12,94%
|
12,29%
|
12,07%
|
4,79%
|
11,29%
|
11,56%
|
12,06%
|
11,99%
|
10,54%
|
12,3%
|
WPA
2 |
2,630
|
3,220
|
5,950
|
5,780
|
3,330
|
3,460
|
3,200
|
3,480
|
1,220
|
2,970
|
3,309
|
3,309
|
3,291
|
3,015
|
3,455
|
Dividend per aandeel
2 |
1,340
|
1,420
|
1,420
|
1,420
|
1,420
|
1,510
|
1,510
|
1,510
|
1,510
|
-
|
1,630
|
1,630
|
1,634
|
1,709
|
1,726
|
Datum van publicatie
|
28/01/22
|
29/04/22
|
29/07/22
|
28/10/22
|
27/01/23
|
28/04/23
|
23/07/23
|
27/10/23
|
2/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.250
|
38.688
|
25.694
|
5.438
|
12.613
|
21.928
|
25.520
|
26.236
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,585
x
|
2,708
x
|
0,6294
x
|
0,0806
x
|
0,2612
x
|
0,4166
x
|
0,3984
x
|
0,4151
x
|
Free Cash Flow
1 |
13.200
|
1.700
|
22.500
|
35.500
|
19.800
|
22.968
|
27.351
|
22.217
|
ROE (netto-inkomsten/eigen vermogen)
|
7,96%
|
-0,27%
|
11,5%
|
23,8%
|
15,4%
|
13,8%
|
14,9%
|
15%
|
ROA (netto-inkomsten/totale activa)
|
4,84%
|
-0,15%
|
6,52%
|
14,3%
|
9,51%
|
8,98%
|
9,81%
|
10,6%
|
Totale activa
1 |
60.419
|
3.593.983
|
239.662
|
248.622
|
224.714
|
266.055
|
271.612
|
227.650
|
Nettoactief per aandeel
2 |
76,10
|
70,40
|
72,40
|
82,50
|
85,90
|
90,80
|
93,10
|
95,60
|
Cashflow per aandeel
2 |
13,60
|
6,520
|
15,90
|
24,50
|
20,60
|
21,50
|
24,30
|
25,20
|
Capex
1 |
14.100
|
8.900
|
8.100
|
12.000
|
15.800
|
16.504
|
19.026
|
18.239
|
Capex/omzet
|
9,62%
|
9,4%
|
4,99%
|
4,87%
|
7,86%
|
8,25%
|
9,61%
|
9,33%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
162,3
USD Gemiddelde koersdoel
184,2
USD Spread / Gemiddelde doel +13,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,86% | 299 mld. | | +0,34% | 136 mld. | | +60,77% | 131 mld. | | +20,61% | 81,97 mld. | | +2,98% | 71,58 mld. | | +4,67% | 55,41 mld. | | +6,90% | 47,32 mld. | | +28,49% | 35,54 mld. | | -10,82% | 34,92 mld. | | +8,32% | 31,05 mld. |
Olie- en gasexploratie en -productie - Andere
|